Financhill
Buy
63

HLMN Quote, Financials, Valuation and Earnings

Last price:
$9.00
Seasonality move :
2.47%
Day range:
$8.91 - $9.09
52-week range:
$6.55 - $10.64
Dividend yield:
0%
P/E ratio:
47.74x
P/S ratio:
1.16x
P/B ratio:
1.44x
Volume:
377.1K
Avg. volume:
985K
1-year change:
-9.01%
Market cap:
$1.8B
Revenue:
$1.5B
EPS (TTM):
$0.19
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.4B $1.4B $1.5B $1.5B $1.5B
Revenue Growth (YoY) 12.68% 4.22% 4.23% -0.66% -0.26%
 
Cost of Revenues $909.3M $948.5M $966.6M $950.6M $894.7M
Gross Profit $459M $477.4M $519.8M $525.9M $577.9M
Gross Profit Margin 33.55% 33.48% 34.97% 35.62% 39.24%
 
R&D Expenses -- -- $2.3M $2.6M $1.3M
Selling, General & Admin $398.5M $437.9M $481M $452.1M $488.7M
Other Inc / (Exp) -$223K $16.7M -- -- -$3M
Operating Expenses $398.5M $437.9M $481M $447.3M $484.5M
Operating Income $60.5M $39.6M $38.8M $78.6M $93.4M
 
Net Interest Expenses $99.5M $69M $54.6M $83.9M $47.6M
EBT. Incl. Unusual Items -$33.9M -$50.1M -$14.7M -$7.4M $26.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$9.4M -$11.8M $1.8M $2.2M $9.3M
Net Income to Company -$24.5M -$38.3M -$16.4M -$9.6M $17.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$24.5M -$38.3M -$16.4M -$9.6M $17.3M
 
Basic EPS (Cont. Ops) -$0.27 -$0.28 -$0.08 -$0.05 $0.09
Diluted EPS (Cont. Ops) -$0.27 -$0.28 -$0.08 -$0.05 $0.09
Weighted Average Basic Share $89.9M $134.7M $194.2M $194.7M $196.1M
Weighted Average Diluted Share $89.9M $134.7M $194.2M $194.7M $198.9M
 
EBITDA $187.4M $160.3M $158.8M $200.2M $223.4M
EBIT $60.5M $39.6M $38.8M $78.6M $93.4M
 
Revenue (Reported) $1.4B $1.4B $1.5B $1.5B $1.5B
Operating Income (Reported) $60.5M $39.6M $38.8M $78.6M $93.4M
Operating Income (Adjusted) $60.5M $39.6M $38.8M $78.6M $93.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $364.5M $378.5M $398.9M $393.3M $424.9M
Revenue Growth (YoY) -8.58% 3.86% 5.39% -1.42% 8.05%
 
Cost of Revenues $235M $244.7M $252.7M $237M $240.7M
Gross Profit $129.5M $133.9M $146.3M $156.3M $184.2M
Gross Profit Margin 35.53% 35.36% 36.67% 39.74% 43.35%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $110.4M $133.2M $113.4M $130.3M $138.3M
Other Inc / (Exp) -$3.7M -- -- -- --
Operating Expenses $110.4M $133.2M $112.9M $128.5M $137.5M
Operating Income $19M $621K $33.4M $27.8M $46.7M
 
Net Interest Expenses $13.3M $14.7M $20.8M $17.5M $15.3M
EBT. Incl. Unusual Items -$38.3M -$15.1M $18M $11.8M $31.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.8M -$5.7M $13M $4.4M $8M
Net Income to Company -$32.5M -$9.5M $5.1M $7.4M $23.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$32.5M -$9.5M $5.1M $7.4M $23.2M
 
Basic EPS (Cont. Ops) -$0.19 -$0.05 $0.03 $0.04 $0.12
Diluted EPS (Cont. Ops) -$0.19 -$0.05 $0.03 $0.04 $0.12
Weighted Average Basic Share $168.4M $194.4M $194.8M $196.3M $197.8M
Weighted Average Diluted Share $168.4M $194.4M $196.6M $199M $199.8M
 
EBITDA $49M $30.5M $63.4M $61.1M $82.1M
EBIT $19M $621K $33.4M $27.8M $46.7M
 
Revenue (Reported) $364.5M $378.5M $398.9M $393.3M $424.9M
Operating Income (Reported) $19M $621K $33.4M $27.8M $46.7M
Operating Income (Adjusted) $19M $621K $33.4M $27.8M $46.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.4B $1.5B $1.5B $1.5B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $937.7M $970.7M $965.3M $893.5M $926.2M
Gross Profit $470.9M $509.4M $514.1M $577.3M $610.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $431.7M $478.6M $450.9M $486.2M $499.8M
Other Inc / (Exp) -$1.4M $18.7M -- -$3M --
Operating Expenses $431.7M $478.6M $448.4M $481.9M $496.7M
Operating Income $39.1M $30.8M $65.6M $95.5M $113.7M
 
Net Interest Expenses $79.9M $50.1M $76.6M $66.3M $58.8M
EBT. Incl. Unusual Items -$76.9M $3.1M -$8.2M $16.4M $52.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$18.1M -$908K $5.2M $7.9M $14.9M
Net Income to Company -$58.8M $4M -$13.4M $8.4M $37.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$58.8M $4M -$13.4M $8.4M $37.5M
 
Basic EPS (Cont. Ops) -$0.48 $0.02 -$0.07 $0.04 $0.19
Diluted EPS (Cont. Ops) -$0.48 $0.02 -$0.07 $0.04 $0.19
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $162.7M $148M $188.9M $221.9M $252.6M
EBIT $39.1M $30.8M $65.6M $95.5M $113.7M
 
Revenue (Reported) $1.4B $1.5B $1.5B $1.5B $1.5B
Operating Income (Reported) $39.1M $30.8M $65.6M $95.5M $113.7M
Operating Income (Adjusted) $39.1M $30.8M $65.6M $95.5M $113.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.1B $1.1B $1.1B $1.1B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $714.4M $736.6M $735.3M $678.2M $709.7M
Gross Profit $367.1M $399.1M $393.3M $444.8M $477.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $325.3M $366M $335.9M $370M $381.1M
Other Inc / (Exp) -$2.1M -- -- -$3M -$906K
Operating Expenses $325.3M $366M $333.5M $365.8M $378M
Operating Income $41.8M $33M $59.9M $79M $99.3M
 
Net Interest Expenses $57.8M $38.9M $60.9M $46.7M $44.8M
EBT. Incl. Unusual Items -$55.9M -$2.7M $3.7M $27.5M $53.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$11M -$147K $3.3M $9M $14.6M
Net Income to Company -$44.9M -$2.5M $470K $18.5M $38.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$44.9M -$2.5M $470K $18.5M $38.7M
 
Basic EPS (Cont. Ops) -$0.33 -$0.01 $0.00 $0.09 $0.20
Diluted EPS (Cont. Ops) -$0.33 -$0.01 $0.00 $0.09 $0.19
Weighted Average Basic Share $350.8M $582.5M $584M $587.7M $592.6M
Weighted Average Diluted Share $350.8M $585.1M $586.7M $592.8M $594.7M
 
EBITDA $133.7M $121.4M $151.6M $175.4M $204.6M
EBIT $41.8M $33M $59.9M $79M $99.3M
 
Revenue (Reported) $1.1B $1.1B $1.1B $1.1B $1.2B
Operating Income (Reported) $41.8M $33M $59.9M $79M $99.3M
Operating Income (Adjusted) $41.8M $33M $59.9M $79M $99.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $21.5M $14.6M $31.1M $38.6M $44.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $121.2M $107.2M $87M $103.5M $109.8M
Inventory $391.7M $533.5M $489.3M $382.7M $403.7M
Prepaid Expenses $105.8K -- -- -- --
Other Current Assets $19.3M $13M $24.2M $23.2M $15.2M
Total Current Assets $553.7M $668.3M $631.6M $548M $573.2M
 
Property Plant And Equipment $259.5M $256.6M $257.2M $288M $305.9M
Long-Term Investments -- -- -- $818K $796K
Goodwill $816.2M $825.4M $823.8M $825M $828.6M
Other Intangibles $826M $794.7M $734.5M $655.3M $605.9M
Other Long-Term Assets $11.2M $16.6M $23.6M $14.8M $17M
Total Assets $2.5B $2.6B $2.5B $2.3B $2.3B
 
Accounts Payable $201.5M $186.1M $131.8M $140.3M $139.1M
Accrued Expenses $80.8M $61.8M $55.5M $52M $74.5M
Current Portion Of Long-Term Debt $11.5M $11.4M $10.6M $10M $13M
Current Portion Of Capital Lease Obligations $12.2M $13.1M $12.3M $14.4M $16.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $311.9M $277.3M $215.4M $223.1M $253.7M
 
Long-Term Debt $1.6B $981M $946M $811.7M $763.2M
Capital Leases -- -- -- -- --
Total Liabilities $2.1B $1.4B $1.3B $1.2B $1.1B
 
Common Stock $9K $20K $20K $20K $20K
Other Common Equity Adj -$29.4M -$27.2M -$21M -$27.8M -$41.7M
Common Equity $364.6M $1.2B $1.2B $1.2B $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $364.6M $1.2B $1.2B $1.2B $1.2B
 
Total Liabilities and Equity $2.5B $2.6B $2.5B $2.3B $2.3B
Cash and Short Terms $21.5M $14.6M $31.1M $38.6M $44.5M
Total Debt $1.6B $992.4M $956.6M $821.7M $776.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $14.4M $29.2M $39.3M $59.8M $37.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $139.7M $126.1M $129.7M $129.6M $144.9M
Inventory $506.4M $535M $397.1M $419.4M $460.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $15.6M $25.9M $29.8M $15.6M --
Total Current Assets $676.1M $716.2M $595.8M $624.4M $671.1M
 
Property Plant And Equipment $258M $259.5M $288.7M $307M $314.3M
Long-Term Investments -- -- $990K $936K $840K
Goodwill $826M $823.6M $824.3M $829.2M --
Other Intangibles $810.6M $749.1M $688.5M $622.6M --
Other Long-Term Assets $14.3M $26.7M $14.6M $14.3M --
Total Assets $2.6B $2.6B $2.4B $2.4B $2.4B
 
Accounts Payable $219.4M $150.6M $159.3M $165.8M $162.4M
Accrued Expenses $59.3M $88.8M $43.8M $66.2M --
Current Portion Of Long-Term Debt $7.2M $12.8M $10.7M $13M --
Current Portion Of Capital Lease Obligations $12.7M $12.9M $13.8M $16.3M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $302.8M $268.8M $233.5M $269.1M $273.2M
 
Long-Term Debt $967.9M $986.7M $861.8M $806.3M $750.9M
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.4B $1.3B $1.2B $1.2B
 
Common Stock $19K $20K $20K $20K $20K
Other Common Equity Adj -$27.6M -$20.6M -$29.3M -$39.1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $1.2B $1.2B $1.2B $1.2B
 
Total Liabilities and Equity $2.6B $2.6B $2.4B $2.4B $2.4B
Cash and Short Terms $14.4M $29.2M $39.3M $59.8M $37.7M
Total Debt $975M $999.5M $872.5M $819.3M $766.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$24.5M -$38.3M -$16.4M -$9.6M $17.3M
Depreciation & Amoritzation $126.9M $120.7M $120M $121.6M $130M
Stock-Based Compensation $5.1M $15.3M $13.5M $12M $13.5M
Change in Accounts Receivable -$32.4M $15.1M $19.9M -$15.9M -$4.5M
Change in Inventories -$67.1M -$137.8M $38.8M $103.7M $8.7M
Cash From Operations $92.1M -$110.3M $119M $238M $183.3M
 
Capital Expenditures $45.3M $51.6M $69.6M $65.8M $85.2M
Cash Acquisitions $800K $38.9M $2.5M $1.7M $57.9M
Cash From Investing -$46.1M -$90.5M -$72.8M -$67.9M -$143.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $99M $1.2B $244M $178M $177M
Long-Term Debt Repaid -$151.4M -$1.8B -$277.1M -$340.9M -$225.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $434.2M $1.8M -$1.2M -$860K
Cash From Financing -$45.1M $193.3M -$28.7M -$162M -$39.3M
 
Beginning Cash (CF) $21.5M $14.6M $31.1M $38.6M $44.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.5M -$6.9M $16.5M $7.5M $6M
Ending Cash (CF) $23.7M $8.2M $46.6M $45.3M $55.8M
 
Levered Free Cash Flow $46.8M -$161.8M $49.4M $172.3M $98.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$32.5M -$9.5M $5.1M $7.4M $23.2M
Depreciation & Amoritzation $30M $29.9M $30M $33.3M $35.4M
Stock-Based Compensation $5.3M $2.5M $3.1M $3.3M $3.9M
Change in Accounts Receivable $6.5M $5.7M $575K $5.5M -$3.8M
Change in Inventories -$37M $37M $30.6M $8.9M -$33.1M
Cash From Operations -$45.5M $48.4M $56.4M $63.7M $26.2M
 
Capital Expenditures $14.3M $17.5M $15.1M $24.1M $17.2M
Cash Acquisitions -- -- -- $34M --
Cash From Investing -$14.3M -$17.5M -$15.2M -$58.2M -$17.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $966.9M $40M $114M $12M --
Long-Term Debt Repaid -$1.7B -$59.6M -$157.8M -$12.9M --
Repurchase of Common Stock -- -- -- -- $3.2M
Other Financing Activities $435.2M $1.3M $988K -$736K --
Cash From Financing $57.7M -$17.5M -$41.8M $883K -$5.2M
 
Beginning Cash (CF) $14.4M $29.2M $39.3M $59.8M $37.7M
Foreign Exchange Rate Adjustment $220K -$1.9M $2.2M -$635K -$303K
Additions / Reductions -$1.8M $11.5M $1.6M $5.8M $3.5M
Ending Cash (CF) $12.8M $38.8M $43.1M $65M $41M
 
Levered Free Cash Flow -$59.7M $30.9M $41.3M $39.6M $9.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$58.8M $4M -$13.4M $8.4M $37.5M
Depreciation & Amoritzation $123.5M $117.2M $123.3M $126.4M $138.9M
Stock-Based Compensation $10.1M $17.2M $11.8M $12.6M $14.5M
Change in Accounts Receivable -- $12.8M -$3.5M $4.1M -$16.4M
Change in Inventories -$160.4M -$33.8M $137.7M $8.8M -$43.2M
Cash From Operations -$80.8M $58.2M $227.4M $206.7M $117.4M
 
Capital Expenditures $53M $61M $75.3M $77.8M $76.4M
Cash Acquisitions $39.1M $2.3M $300K $59.2M $138K
Cash From Investing -$92.1M -$63.3M -$76.7M -$137.3M -$76.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $237M $255M $83M --
Long-Term Debt Repaid -- -$218.6M -$400.8M -$139.8M --
Repurchase of Common Stock -- -- -- -- $3.2M
Other Financing Activities -- $273K $1.2M -$1.3M --
Cash From Financing $153.1M $21.6M -$142.4M -$48.6M -$66.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$18.5M $14.8M $10M $20.6M -$22.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$133.9M -$2.9M $152.1M $128.9M $41.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$44.9M -$2.5M $470K $18.5M $38.7M
Depreciation & Amoritzation $91.9M $88.4M $91.7M $96.4M $105.3M
Stock-Based Compensation $8.8M $10.8M $9.1M $9.7M $10.7M
Change in Accounts Receivable $6.5M -$19.5M -$42.9M -$22.9M -$34.7M
Change in Inventories -$110.1M -$6M $92.8M -$2M -$53.9M
Cash From Operations -$105.3M $63.1M $171.5M $140.2M $74.3M
 
Capital Expenditures $37M $46.4M $52.1M $64.2M $55.3M
Cash Acquisitions $39.1M $2.5M $300K $57.8M --
Cash From Investing -$76.1M -$48.9M -$52.8M -$122.2M -$55.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.1B $161M $172M $77M $79M
Long-Term Debt Repaid -$1.8B -$161.4M -$285.1M -$84M -$98.9M
Repurchase of Common Stock -- -- -- -- $3.2M
Other Financing Activities $434.2M $273K -$292K -$332K -$992K
Cash From Financing $173.7M $1.9M -$111.8M $1.7M -$25.6M
 
Beginning Cash (CF) $15M $66.3M $111.7M $144.5M $108.2M
Foreign Exchange Rate Adjustment $610K -$1.5M $1.2M $1.6M $18K
Additions / Reductions -$7.1M $14.6M $8.2M $21.3M -$6.8M
Ending Cash (CF) $8.5M $79.5M $121.1M $167.4M $101.5M
 
Levered Free Cash Flow -$142.3M $16.7M $119.3M $76M $18.9M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock